Terraced
SE20
2 beds
1 bath
Sycamore Grove, London SE20
Initial Investment
£250,174First YearProfit From Rental Income
£13,914
↗ 6%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
39%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,092 | £22,534 | £23,097 | £23,675 | £24,266 | £115,664 |
| Total Expenses | £19,571 | £19,627 | £19,694 | £19,763 | £19,832 | £98,487 |
| Profit Before Tax | £2,521 | £2,907 | £3,403 | £3,912 | £4,434 | £17,178 |
| Profit After Tax | £2,042 | £2,355 | £2,757 | £3,169 | £3,592 | £13,914 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £10,542 | £11,025 | £20,444 | £26,162 | £30,148 | £98,320 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change